[LUXCHEM] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[LUXCHEM] LUXCHEM CORPORATION BHD

Announcement Date

26-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 2.96%

YoY- -17.23%

Quarter Report

LUXCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	854,967	689,416	809,360	781,001	786,977	688,999	640,136	4.93%
YoY %	24.01%	-14.82%	3.63%	-0.76%	14.22%	7.63%	-	-
Horiz. %	133.56%	107.70%	126.44%	122.01%	122.94%	107.63%	100.00%	-
PBT	88,175	47,521	50,197	51,370	62,194	63,335	34,656	16.82%
YoY %	85.55%	-5.33%	-2.28%	-17.40%	-1.80%	82.75%	-	-
Horiz. %	254.43%	137.12%	144.84%	148.23%	179.46%	182.75%	100.00%	-
Tax	-20,521	-13,237	-12,366	-13,844	-16,189	-14,817	-11,243	10.53%
YoY %	-55.03%	-7.04%	10.68%	14.49%	-9.26%	-31.79%	-	-
Horiz. %	182.52%	117.74%	109.99%	123.13%	143.99%	131.79%	100.00%	-
NP	67,654	34,284	37,831	37,526	46,005	48,518	23,413	19.32%
YoY %	97.33%	-9.38%	0.81%	-18.43%	-5.18%	107.23%	-	-
Horiz. %	288.96%	146.43%	161.58%	160.28%	196.49%	207.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,460	35,707	38,095	37,856	45,739	48,411	23,617	19.09%
YoY %	88.93%	-6.27%	0.63%	-17.23%	-5.52%	104.98%	-	-
Horiz. %	285.64%	151.19%	161.30%	160.29%	193.67%	204.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.27%	27.86%	24.63%	26.95%	26.03%	23.39%	32.44%	-
YoY %	-16.48%	13.11%	-8.61%	3.53%	11.29%	-27.90%	-	-
Horiz. %	71.73%	85.88%	75.92%	83.08%	80.24%	72.10%	100.00%	-
Total Cost	787,313	655,132	771,529	743,475	740,972	640,481	616,723	4.15%
YoY %	20.18%	-15.09%	3.77%	0.34%	15.69%	3.85%	-	-
Horiz. %	127.66%	106.23%	125.10%	120.55%	120.15%	103.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,367	313,532	295,951	272,178	246,946	206,474	169,970	15.62%
YoY %	29.61%	5.94%	8.73%	10.22%	19.60%	21.48%	-	-
Horiz. %	239.08%	184.46%	174.12%	160.13%	145.29%	121.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	34,089	19,981	19,402	20,886	19,150	18,525	13,015	17.39%
YoY %	70.61%	2.98%	-7.11%	9.07%	3.37%	42.34%	-	-
Horiz. %	261.92%	153.52%	149.07%	160.48%	147.14%	142.34%	100.00%	-
Div Payout %	50.53%	55.96%	50.93%	55.17%	41.87%	38.27%	55.11%	-
YoY %	-9.70%	9.88%	-7.69%	31.76%	9.41%	-30.56%	-	-
Horiz. %	91.69%	101.54%	92.42%	100.11%	75.98%	69.44%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	406,367	313,532	295,951	272,178	246,946	206,474	169,970	15.62%
YoY %	29.61%	5.94%	8.73%	10.22%	19.60%	21.48%	-	-
Horiz. %	239.08%	184.46%	174.12%	160.13%	145.29%	121.48%	100.00%	-
NOSH	996,974	895,808	878,100	857,245	277,467	268,148	261,493	24.96%
YoY %	11.29%	2.02%	2.43%	208.95%	3.48%	2.55%	-	-
Horiz. %	381.26%	342.57%	335.80%	327.83%	106.11%	102.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	7.91%	4.97%	4.67%	4.80%	5.85%	7.04%	3.66%	-
YoY %	59.15%	6.42%	-2.71%	-17.95%	-16.90%	92.35%	-	-
Horiz. %	216.12%	135.79%	127.60%	131.15%	159.84%	192.35%	100.00%	-
ROE	16.60%	11.39%	12.87%	13.91%	18.52%	23.45%	13.89%	-
YoY %	45.74%	-11.50%	-7.48%	-24.89%	-21.02%	68.83%	-	-
Horiz. %	119.51%	82.00%	92.66%	100.14%	133.33%	168.83%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	88.36	76.96	92.98	91.82	283.63	256.95	244.80	-15.60%
YoY %	14.81%	-17.23%	1.26%	-67.63%	10.38%	4.96%	-	-
Horiz. %	36.09%	31.44%	37.98%	37.51%	115.86%	104.96%	100.00%	-
EPS	6.97	3.99	4.38	4.45	16.48	18.05	9.03	-4.22%
YoY %	74.69%	-8.90%	-1.57%	-73.00%	-8.70%	99.89%	-	-
Horiz. %	77.19%	44.19%	48.50%	49.28%	182.50%	199.89%	100.00%	-
DPS	3.52	2.23	2.25	2.46	6.90	6.91	4.98	-5.61%
YoY %	57.85%	-0.89%	-8.54%	-64.35%	-0.14%	38.76%	-	-
Horiz. %	70.68%	44.78%	45.18%	49.40%	138.55%	138.76%	100.00%	-
NAPS	0.42	0.35	0.34	0.32	0.89	0.77	0.65	-7.01%
YoY %	20.00%	2.94%	6.25%	-64.04%	15.58%	18.46%	-	-
Horiz. %	64.62%	53.85%	52.31%	49.23%	136.92%	118.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 857,245
RPS	79.91	64.44	75.65	73.00	73.56	64.40	59.83	4.93%
YoY %	24.01%	-14.82%	3.63%	-0.76%	14.22%	7.64%	-	-
Horiz. %	133.56%	107.71%	126.44%	122.01%	122.95%	107.64%	100.00%	-
EPS	6.31	3.34	3.56	3.54	4.28	4.52	2.21	19.08%
YoY %	88.92%	-6.18%	0.56%	-17.29%	-5.31%	104.52%	-	-
Horiz. %	285.52%	151.13%	161.09%	160.18%	193.67%	204.52%	100.00%	-
DPS	3.19	1.87	1.81	1.95	1.79	1.73	1.22	17.35%
YoY %	70.59%	3.31%	-7.18%	8.94%	3.47%	41.80%	-	-
Horiz. %	261.48%	153.28%	148.36%	159.84%	146.72%	141.80%	100.00%	-
NAPS	0.3798	0.2931	0.2766	0.2544	0.2308	0.193	0.1589	15.61%
YoY %	29.58%	5.97%	8.73%	10.23%	19.59%	21.46%	-	-
Horiz. %	239.02%	184.46%	174.07%	160.10%	145.25%	121.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.755	0.66	0.515	0.625	2.09	1.46	1.00	-
P/RPS	0.85	0.86	0.55	0.68	0.74	0.57	0.41	12.90%
YoY %	-1.16%	56.36%	-19.12%	-8.11%	29.82%	39.02%	-	-
Horiz. %	207.32%	209.76%	134.15%	165.85%	180.49%	139.02%	100.00%	-
P/EPS	10.83	16.56	11.77	14.04	12.68	8.09	11.07	-0.36%
YoY %	-34.60%	40.70%	-16.17%	10.73%	56.74%	-26.92%	-	-
Horiz. %	97.83%	149.59%	106.32%	126.83%	114.54%	73.08%	100.00%	-
EY	9.23	6.04	8.50	7.12	7.89	12.37	9.03	0.36%
YoY %	52.81%	-28.94%	19.38%	-9.76%	-36.22%	36.99%	-	-
Horiz. %	102.21%	66.89%	94.13%	78.85%	87.38%	136.99%	100.00%	-
DY	4.67	3.38	4.37	3.93	3.30	4.73	4.98	-1.06%
YoY %	38.17%	-22.65%	11.20%	19.09%	-30.23%	-5.02%	-	-
Horiz. %	93.78%	67.87%	87.75%	78.92%	66.27%	94.98%	100.00%	-
P/NAPS	1.80	1.89	1.51	1.95	2.35	1.90	1.54	2.63%
YoY %	-4.76%	25.17%	-22.56%	-17.02%	23.68%	23.38%	-	-
Horiz. %	116.88%	122.73%	98.05%	126.62%	152.60%	123.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	11/08/21	29/07/20	29/07/19	26/07/18	26/07/17	29/07/16	30/07/15	-
Price	0.72	0.825	0.53	0.69	2.09	1.52	1.03	-
P/RPS	0.81	1.07	0.57	0.75	0.74	0.59	0.42	11.55%
YoY %	-24.30%	87.72%	-24.00%	1.35%	25.42%	40.48%	-	-
Horiz. %	192.86%	254.76%	135.71%	178.57%	176.19%	140.48%	100.00%	-
P/EPS	10.33	20.70	12.11	15.50	12.68	8.42	11.40	-1.62%
YoY %	-50.10%	70.93%	-21.87%	22.24%	50.59%	-26.14%	-	-
Horiz. %	90.61%	181.58%	106.23%	135.96%	111.23%	73.86%	100.00%	-
EY	9.68	4.83	8.26	6.45	7.89	11.88	8.77	1.65%
YoY %	100.41%	-41.53%	28.06%	-18.25%	-33.59%	35.46%	-	-
Horiz. %	110.38%	55.07%	94.18%	73.55%	89.97%	135.46%	100.00%	-
DY	4.89	2.70	4.25	3.56	3.30	4.55	4.83	0.20%
YoY %	81.11%	-36.47%	19.38%	7.88%	-27.47%	-5.80%	-	-
Horiz. %	101.24%	55.90%	87.99%	73.71%	68.32%	94.20%	100.00%	-
P/NAPS	1.71	2.36	1.56	2.16	2.35	1.97	1.58	1.32%
YoY %	-27.54%	51.28%	-27.78%	-8.09%	19.29%	24.68%	-	-
Horiz. %	108.23%	149.37%	98.73%	136.71%	148.73%	124.68%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos